Home › 13 Standish St, Brockton MA 02302 › Analyze

Property Analyzer

13 Standish St, Brockton MA 02302 — $649,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,700 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$68,400/yr
Net operating income (NOI)$31,838/yr
Cap rate4.9%
GRM9.5
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Annual cash flow$-7,076
Cash-on-cash return-4.4%
DSCR0.82

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing